[GKENT] YoY Quarter Result on 31-Jul-2009 [#2]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 130.72%
YoY- 72.89%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 56,787 41,350 38,916 30,406 25,728 23,725 21,373 17.67%
PBT 7,696 7,315 6,763 6,107 3,767 6,683 3,431 14.39%
Tax -1,901 -1,669 -1,718 -1,541 -1,101 -2,706 -733 17.19%
NP 5,795 5,646 5,045 4,566 2,666 3,977 2,698 13.57%
-
NP to SH 5,795 5,646 5,045 4,566 2,641 3,940 2,657 13.86%
-
Tax Rate 24.70% 22.82% 25.40% 25.23% 29.23% 40.49% 21.36% -
Total Cost 50,992 35,704 33,871 25,840 23,062 19,748 18,675 18.20%
-
Net Worth 225,235 177,148 0 146,705 177,893 169,937 0 -
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,459 4,516 4,600 4,566 4,401 - - -
Div Payout % 76.95% 80.00% 91.20% 100.00% 166.67% - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 225,235 177,148 0 146,705 177,893 169,937 0 -
NOSH 222,961 225,840 230,043 228,300 220,083 225,142 158,154 5.88%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.20% 13.65% 12.96% 15.02% 10.36% 16.76% 12.62% -
ROE 2.57% 3.19% 0.00% 3.11% 1.48% 2.32% 0.00% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 25.47 18.31 16.92 13.32 11.69 10.54 13.51 11.13%
EPS 2.60 2.50 2.20 2.00 1.20 1.75 1.18 14.05%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.0102 0.7844 0.00 0.6426 0.8083 0.7548 0.00 -
Adjusted Per Share Value based on latest NOSH - 228,300
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 10.08 7.34 6.91 5.40 4.57 4.21 3.79 17.68%
EPS 1.03 1.00 0.90 0.81 0.47 0.70 0.47 13.95%
DPS 0.79 0.80 0.82 0.81 0.78 0.00 0.00 -
NAPS 0.3999 0.3145 0.00 0.2605 0.3158 0.3017 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.03 1.18 1.39 0.73 0.54 0.63 0.48 -
P/RPS 4.04 6.44 8.22 5.48 4.62 5.98 3.55 2.17%
P/EPS 39.63 47.20 63.38 36.50 45.00 36.00 28.57 5.60%
EY 2.52 2.12 1.58 2.74 2.22 2.78 3.50 -5.32%
DY 1.94 1.69 1.44 2.74 3.70 0.00 0.00 -
P/NAPS 1.02 1.50 0.00 1.14 0.67 0.83 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 27/09/11 27/09/10 28/09/09 03/09/08 11/09/07 20/09/06 -
Price 1.00 1.04 1.29 0.70 0.54 0.58 0.51 -
P/RPS 3.93 5.68 7.63 5.26 4.62 5.50 3.77 0.69%
P/EPS 38.47 41.60 58.82 35.00 45.00 33.14 30.36 4.02%
EY 2.60 2.40 1.70 2.86 2.22 3.02 3.29 -3.84%
DY 2.00 1.92 1.55 2.86 3.70 0.00 0.00 -
P/NAPS 0.99 1.33 0.00 1.09 0.67 0.77 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment